Documentos de Académico
Documentos de Profesional
Documentos de Cultura
CONTADURÍA PÚBLICA
CORPORACIÓN UNIVERSITARIA MINUTO DE DIOS
ELECTIVA
CUCUTA
2020
PERIODO A B C
0 -2500 -3100 -2850
1 520 300 600
2 520 400 600
3 520 500 -600
11
4 520 600 300
5 520 700 700
6 520 700 700
7 520 700 700
VPN $31.58 -$522.24 -$865.58
PERIODO FLUJO
0 -123
1 20
2 30
12
3 40
4 60
5 60
VPN $7.51
ejercicio 13
PERIODO FLUJO
0 -100
1 200
2 250
13
3 -100
4 300
5 350
VPN $678.85
PROPUESTAS
PERIODO
A B C D E
0 -1.8 -1.3 -0.5 -3.2 -2.1
1 0.6 0.57 0.2 0.99 0.75
14 2 0.6 0.57 0.2 0.99 0.75
3 0.6 0.57 0.2 0.99 0.75
4 0.6 0.57 0.2 0.99 0.75
5 0.6 0.57 0.2 0.99 0.75
VPN $0.47 $0.86 $0.26 $0.55 $0.74
PERIODO INGRESO EGRESO FLUJO
0 -$125,000.00 -$125,000.00 VALOR DEL AUTO
1 $42,573.32 $0.00 $42,573.32 30%
2 $5,073.32 $0.00 $5,073.32 PERIODO
3 $5,073.32 $0.00 $5,073.32
4 $5,073.32 $0.00 $5,073.32
5 $5,073.32 $0.00 $5,073.32
6 $5,073.32 $0.00 $5,073.32
7 $5,073.32 $0.00 $5,073.32
8 $5,073.32 $0.00 $5,073.32
9 $5,073.32 $0.00 $5,073.32
10 $5,073.32 $0.00 $5,073.32
11 $5,073.32 $0.00 $5,073.32
12 $15,073.32 $0.00 $15,073.32
15
13 $5,073.32 $0.00 $5,073.32
14 $5,073.32 $0.00 $5,073.32
15 $5,073.32 $0.00 $5,073.32
16 $5,073.32 $0.00 $5,073.32
17 $5,073.32 $0.00 $5,073.32
18 $5,073.32 $0.00 $5,073.32
19 $5,073.32 $0.00 $5,073.32
20 $5,073.32 $0.00 $5,073.32
21 $5,073.32 $0.00 $5,073.32
22 $5,073.32 $0.00 $5,073.32
23 $5,073.32 $0.00 $5,073.32
24 $15,073.32 $0.00 $15,073.32
TIR 4%
TEA 156%
$125,000
$37,500 ENGANCHE
24 MESES
PERIODOS A B
0 -674 -900
1 200 400
2 200 400
3 200 400
16 4 200 400
5 350 310
6 350 310
7 350 310
8 350 310
TIR 31.3% 39.4%
PERIODO INGRESO EGRESO FLUJO
0 $829.50 -$829.50
1 $100.00 $100.00
2 $150.00 $150.00
3 $200.00 $200.00
4 $250.00 $250.00
17
5 $300.00 $300.00
6 $350.00 $350.00
7 $400.00 $400.00 18%
8 $450.00 $450.00
9 $500.00 $500.00
10 $550.00 $550.00 25.779%
PERIODO 12
TMAR 12%
PERIODO F G
0 -675.5 -788.3
1 0 400
2 0 300
3 0 200
18 4 450 100
5 450 50
6 450 0
R1 R2
AÑO INGRESOS EGRESOS FLUJOS AÑO
0 2600 -2600 0
1 460 100 360 1
2 460 100 360 2
3 460 100 360 3
19
4 460 100 360 4
5 1760 100 1660 5
VPN $2,322.13
$ 2,600.00
VPN $277.87
AÑO INGRESOS EGRESOS FLUJOS
0 160000 -160000
1 0 120000 -120000
2 70000 70000 TMAR 7%
3 85000 85000
4 100000 100000
5 0 130000 -130000
6 40000 40000
20
7 40000 40000
8 40000 40000
9 40000 40000
10 40000 40000
11 60000 60000
VPN -$ 12,581.25
TIR 6%